Actuals and Consensus

アナリスト予想（コンセンサス）と実績データの時系列表示

※ Sales, Net Income, EPS は Adjusted（非GAAP）ベース

1 / 149

NVIDIA Corporation (NVDA)

Data: 2025-12-14

Information Technology / Semiconductors and Semiconductor Equipment

Annual Data
Sales
0125B250B375B500B-25% +19% +63% +106% +150% 7%38%41%21%▾7%53%61%0%126%114%63%48%28%5%7%38%41%21%▾7%53%61%0%126%114%63%48%28%5%5B7B10B12B11B17B27B27B61B130B213B315B404B425B5B7B10B12B11B17B27B27B61B130B213B315B404B425B20162017201820192020202120222023202420252026202720282029SalesYoY
Profit Margins
0% 23% 45% 68% 90% 56.8%59.2%60.2%61.7%62.5%65.6%66.8%59.2%73.8%75.5%71.3%74.6%74.2%72.8%56.8%59.2%60.2%61.7%62.5%65.6%66.8%59.2%73.8%75.5%71.3%74.6%74.2%72.8%14.9%28.0%37.2%37.6%34.2%40.8%47.1%33.5%61.0%66.5%63.2%66.0%66.4%68.1%14.9%28.0%37.2%37.6%34.2%40.8%47.1%33.5%61.0%66.5%63.2%66.0%66.4%68.1%18.5%26.8%31.8%35.4%32.8%37.6%41.8%31.0%53.0%56.9%53.7%57.6%57.9%61.5%18.5%26.8%31.8%35.4%32.8%37.6%41.8%31.0%53.0%56.9%53.7%57.6%57.9%61.5%20162017201820192020202120222023202420252026202720282029GrossEBITNet
Net Income (Adj.)
075B150B225B300B-50% +38% +125% +213% +300% 16%99%67%34%▾14%75%79%▾26%286%130%54%59%29%12%16%99%67%34%▾14%75%79%▾26%286%130%54%59%29%12%929M2B3B4B4B6B11B8B32B74B115B182B234B261B929M2B3B4B4B6B11B8B32B74B115B182B234B261B20162017201820192020202120222023202420252026202720282029Net IncomeYoY
Net Income (GAAP)
075B150B225B300B-100% +75% +250% +425% +600% ▾3%171%83%36%▾32%55%125%▾55%581%145%54%51%26%11%▾3%171%83%36%▾32%55%125%▾55%581%145%54%51%26%11%614M2B3B4B3B4B10B4B30B73B112B169B213B236B614M2B3B4B3B4B10B4B30B73B112B169B213B236B20162017201820192020202120222023202420252026202720282029Net IncomeYoY
EPS (Adj.)
$0.0$5.0$10.0$15.0$20.0-25% +56% +138% +219% +300% 18%83%61%35%▾13%73%78%▾25%288%131%57%59%29%11%18%83%61%35%▾13%73%78%▾25%288%131%57%59%29%11%$0.04$0.08$0.12$0.17$0.14$0.25$0.44$0.33$1.30$2.99$4.69$7.44$9.61$10.68$0.04$0.08$0.12$0.17$0.14$0.25$0.44$0.33$1.30$2.99$4.69$7.44$9.61$10.6820162017201820192020202120222023202420252026202720282029EPSYoY
EPS (GAAP)
$0.0$5.0$10.0$15.0$20.0-100% +75% +250% +425% +600% ▾4%138%88%38%▾32%53%123%▾55%586%146%56%51%30%17%▾4%138%88%38%▾32%53%123%▾55%586%146%56%51%30%17%$0.03$0.06$0.12$0.17$0.11$0.17$0.39$0.17$1.19$2.94$4.59$6.95$9.03$10.57$0.03$0.06$0.12$0.17$0.11$0.17$0.39$0.17$1.19$2.94$4.59$6.95$9.03$10.5720162017201820192020202120222023202420252026202720282029EPSYoY
P/E (Adj.)
0x19x38x56x75x17.5x35.7x50.0x21.6x40.8x52.0x55.1x58.5x47.5x40.2x37.3x23.5x18.2x16.4x17.5x35.7x50.0x21.6x40.8x52.0x55.1x58.5x47.5x40.2x37.3x23.5x18.2x16.4x20162017201820192020202120222023202420252026202720282029P/E
P/E (GAAP)
0x38x75x113x150x27.1x42.5x51.0x21.7x52.3x75.3x63.6x112.3x51.6x40.8x38.1x25.2x19.4x16.6x27.1x42.5x51.0x21.7x52.3x75.3x63.6x112.3x51.6x40.8x38.1x25.2x19.4x16.6x20162017201820192020202120222023202420252026202720282029P/E
Quarterly Data
Sales
038B75B113B150B-25% +56% +138% +219% +300% ▾21%▾13%101%206%265%262%122%94%78%69%56%62%66%59%63%49%40%35%30%23%▾21%▾13%101%206%265%262%122%94%78%69%56%62%66%59%63%49%40%35%30%23%19%88%34%22%18%15%17%12%12%6%22%15%7%9%11%8%4%5%5%19%88%34%22%18%15%17%12%12%6%22%15%7%9%11%8%4%5%5%6B7B14B18B22B26B30B35B39B44B47B57B65B70B76B85B92B95B100B105B6B7B14B18B22B26B30B35B39B44B47B57B65B70B76B85B92B95B100B105B4Q231Q242Q243Q244Q241Q252Q253Q254Q251Q262Q263Q264Q261Q272Q273Q274Q271Q282Q283Q28SalesYoYQoQ
Profit Margins
0% 23% 45% 68% 90% 66.1%66.8%71.2%75.0%76.7%78.9%75.7%75.0%73.5%61.0%72.7%73.6%75.0%75.0%74.9%74.8%74.7%74.5%74.6%74.7%66.1%66.8%71.2%75.0%76.7%78.9%75.7%75.0%73.5%61.0%72.7%73.6%75.0%75.0%74.9%74.8%74.7%74.5%74.6%74.7%36.8%42.4%57.6%63.8%66.7%69.3%66.4%66.3%64.9%52.8%64.5%66.2%67.4%67.2%67.5%67.1%67.4%66.1%66.2%65.8%36.8%42.4%57.6%63.8%66.7%69.3%66.4%66.3%64.9%52.8%64.5%66.2%67.4%67.2%67.5%67.1%67.4%66.1%66.2%65.8%35.9%37.7%49.9%55.3%58.1%58.5%56.4%57.0%56.1%45.1%55.2%55.7%56.8%56.8%57.1%56.7%57.2%56.5%57.1%56.4%35.9%37.7%49.9%55.3%58.1%58.5%56.4%57.0%56.1%45.1%55.2%55.7%56.8%56.8%57.1%56.7%57.2%56.5%57.1%56.4%4Q231Q242Q243Q244Q241Q252Q253Q254Q251Q262Q263Q264Q261Q272Q273Q274Q271Q282Q283Q28GrossEBITNet
Net Income (Adj.)
018B35B53B70B-50% +113% +275% +438% +600% ▾35%▾21%422%588%491%462%152%100%72%31%52%59%68%100%69%52%41%35%30%23%▾35%▾21%422%588%491%462%152%100%72%31%52%59%68%100%69%52%41%35%30%23%25%148%49%28%19%11%18%10%▾10%30%23%17%7%10%11%9%2%6%4%25%148%49%28%19%11%18%10%▾10%30%23%17%7%10%11%9%2%6%4%2B3B7B10B13B15B17B20B22B20B26B32B37B40B44B48B52B54B57B59B2B3B7B10B13B15B17B20B22B20B26B32B37B40B44B48B52B54B57B59B4Q231Q242Q243Q244Q241Q252Q253Q254Q251Q262Q263Q264Q261Q272Q273Q274Q271Q282Q283Q28Net IncomeYoYQoQ
Net Income (GAAP)
018B35B53B70B-100% +250% +600% +950% +1300% ▾53%26%843%1259%769%628%168%109%80%26%59%65%62%103%57%44%39%34%27%22%▾53%26%843%1259%769%628%168%109%80%26%59%65%62%103%57%44%39%34%27%22%45%203%49%33%21%12%16%14%▾15%41%21%12%7%8%11%8%3%3%6%45%203%49%33%21%12%16%14%▾15%41%21%12%7%8%11%8%3%3%6%1B2B6B9B12B15B17B19B22B19B26B32B36B38B41B46B50B51B52B56B1B2B6B9B12B15B17B19B22B19B26B32B36B38B41B46B50B51B52B56B4Q231Q242Q243Q244Q241Q252Q253Q254Q251Q262Q263Q264Q261Q272Q273Q274Q271Q282Q283Q28Net IncomeYoYQoQ
EPS (Adj.)
$0.0$1.3$2.5$3.8$5.0-50% +113% +275% +438% +600% ▾33%▾20%429%593%486%461%152%101%72%32%54%60%71%102%70%53%43%35%30%22%▾33%▾20%429%593%486%461%152%101%72%32%54%60%71%102%70%53%43%35%30%22%22%146%48%30%17%12%19%10%▾9%30%24%17%7%10%11%9%1%6%5%22%146%48%30%17%12%19%10%▾9%30%24%17%7%10%11%9%1%6%5%$0.09$0.11$0.27$0.40$0.52$0.61$0.68$0.81$0.89$0.81$1.05$1.30$1.52$1.63$1.79$1.99$2.17$2.20$2.32$2.44$0.09$0.11$0.27$0.40$0.52$0.61$0.68$0.81$0.89$0.81$1.05$1.30$1.52$1.63$1.79$1.99$2.17$2.20$2.32$2.444Q231Q242Q243Q244Q241Q252Q253Q254Q251Q262Q263Q264Q261Q272Q273Q274Q271Q282Q283Q28EPSYoYQoQ
EPS (GAAP)
$0.0$1.3$2.5$3.8$5.0-100% +250% +600% +950% +1300% ▾52%28%854%1274%765%629%170%110%81%27%61%67%64%104%57%42%37%38%33%27%▾52%28%854%1274%765%629%170%110%81%27%61%67%64%104%57%42%37%38%33%27%33%213%48%32%22%12%16%14%▾15%42%20%12%6%10%9%8%7%5%5%33%213%48%32%22%12%16%14%▾15%42%20%12%6%10%9%8%7%5%5%$0.06$0.08$0.25$0.37$0.49$0.60$0.67$0.78$0.89$0.76$1.08$1.30$1.46$1.55$1.70$1.85$2.00$2.14$2.25$2.36$0.06$0.08$0.25$0.37$0.49$0.60$0.67$0.78$0.89$0.76$1.08$1.30$1.46$1.55$1.70$1.85$2.00$2.14$2.25$2.364Q231Q242Q243Q244Q241Q252Q253Q254Q251Q262Q263Q264Q261Q272Q273Q274Q271Q282Q283Q28EPSYoYQoQ
P/E (Adj.)
0x13x25x38x50x22.5x21.4x26.0x18.5x23.5x28.9x36.7x37.3x29.6x23.3x32.3x32.4x25.2x23.1x21.5x20.2x19.2x18.5x17.6x16.8x22.5x21.4x26.0x18.5x23.5x28.9x36.7x37.3x29.6x23.3x32.3x32.4x25.2x23.1x21.5x20.2x19.2x18.5x17.6x16.8x4Q231Q242Q243Q244Q241Q252Q253Q254Q251Q262Q263Q264Q261Q272Q273Q274Q271Q282Q283Q28P/E
P/E (GAAP)
0x13x25x38x50x25.8x23.2x27.3x19.1x24.2x29.4x37.7x37.8x29.8x23.7x33.0x33.7x26.7x24.6x22.8x21.2x20.0x19.1x18.2x17.5x25.8x23.2x27.3x19.1x24.2x29.4x37.7x37.8x29.8x23.7x33.0x33.7x26.7x24.6x22.8x21.2x20.0x19.1x18.2x17.5x4Q231Q242Q243Q244Q241Q252Q253Q254Q251Q262Q263Q264Q261Q272Q273Q274Q271Q282Q283Q28P/E

Analyst Consensus Estimates

MetricFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25FY26EFY27EFY28EFY29E
Sales5,0106,9109,71411,71610,91816,67526,91426,97460,922130,497213,131315,470403,831424,738
Sales YoY7.0%37.9%40.6%20.6%-6.8%52.7%61.4%0.2%125.8%114.2%63.3%48.0%28.0%5.2%
Net Income (Adj)929.001,8513,0854,1433,5806,27711,2598,36632,31274,265114,521181,777233,931261,090
NI YoY16.0%99.3%66.7%34.3%-13.6%75.3%79.4%-25.7%286.2%129.8%54.2%58.7%28.7%11.6%
Net Income (GAAP)614.001,6663,0474,1412,7964,3329,7524,36829,76072,880112,227169,258213,444235,913
NI GAAP YoY-2.6%171.3%82.9%35.9%-32.5%54.9%125.1%-55.2%581.3%144.9%54.0%50.8%26.1%10.5%
EPS (Adj)0.040.080.120.170.140.250.440.331.302.994.697.449.6110.68
EPS YoY17.6%83.2%60.8%35.0%-12.8%72.7%77.6%-24.8%288.0%130.7%56.7%58.7%29.2%11.2%
EPS (GAAP)0.030.060.120.170.110.170.390.171.192.944.596.959.0310.57
EPS GAAP YoY-3.6%138.0%87.5%37.5%-31.8%52.6%123.2%-54.8%585.6%146.4%56.2%51.3%30.0%17.0%
Gross Margin %56.8%59.2%60.2%61.7%62.5%65.6%66.8%59.2%73.8%75.5%71.3%74.6%74.2%72.8%
EBIT Margin %14.9%28.0%37.2%37.6%34.2%40.8%47.1%33.5%61.0%66.5%63.2%66.0%66.4%68.1%
Net Margin %18.5%26.8%31.8%35.4%32.8%37.6%41.8%31.0%53.0%56.9%53.7%57.6%57.9%61.5%
P/E (Adj)17.5035.7050.0021.6040.8052.0055.1058.5047.5040.2037.3023.5018.2016.40
P/E (GAAP)27.1042.5051.0021.7052.3075.3063.60112.3051.6040.8038.1025.2019.4016.60